Schedule of Carrying Values of Debt |
The following table provides details for the carrying values of debt as of:
|
|
|
|
|
|
|
|
|
|
|
June 30, 2025 |
|
|
December 31, 2024 |
|
Term Loan - (“FCC Term Loan”) - repayable by monthly principal payments of $164 and accrued interest at Secured Overnight Financing Rate (“SOFR”) plus an applicable margin per annum (7.83% at June 30, 2025); matures May 3, 2027 |
|
$ |
19,837 |
|
|
$ |
20,821 |
|
Term loan - ("Pure Sunfarms Term Loan Facility") - C$27.4M - repayable by quarterly principal payments of C$1.0 million and accrued interest at Canadian prime interest or Canadian Overnight Repo Rate Average ("CORRA") plus an applicable margin (5.25% at June 30, 2025), matures February 7, 2028. |
|
|
19,266 |
|
|
|
— |
|
Term Loan - ("Pure Sunfarms Non-Revolving Facility") - C$19.0M - Canadian prime interest rate plus an applicable margin , repayable in quarterly payments equal to 2.50% of the outstanding principal amount, matures February 7, 2026 . Terminated on April 17, 2025 and replaced with the "Pure Sunfarms Secured Credit Facilities" |
|
|
— |
|
|
|
6,262 |
|
Term loan - ("Pure Sunfarms Term Loan") - C$25.0M - Canadian prime interest rate plus an applicable margin, repayable in quarterly payments equal to 2.50% of the outstanding principal amount, matures February 7, 2026. Terminated on April 17, 2025 and replaced with the "Pure Sunfarms Secured Credit Facilities" |
|
|
— |
|
|
|
10,436 |
|
Term Loan - (Pure Sunfarms "BDC Facility") - non-revolving demand loan repayable by monthly principal payments of C$52 and accrued interest at Canadian prime interest rate plus an applicable margin, matures December 31, 2031. Terminated on April 17, 2025 and replaced with the "Pure Sunfarms Secured Credit Facilities" |
|
|
— |
|
|
|
3,043 |
|
Total |
|
$ |
39,103 |
|
|
$ |
40,562 |
|
Less current maturities |
|
|
7,897 |
|
|
|
8,142 |
|
Total long-term debt |
|
$ |
31,206 |
|
|
$ |
32,420 |
|
|
Schedule of principal maturities of long term debt |
The aggregate annual principal maturities of long-term debt for the remainder of 2025 and thereafter are as follows:
|
|
|
|
|
Remainder of 2025 |
|
$ |
5,448 |
|
2026 |
|
|
4,897 |
|
2027 |
|
|
16,816 |
|
2028 |
|
|
11,942 |
|
Total |
|
$ |
39,103 |
|
|